| 楼价： |
$22,980,000.00 |
|
|
| 首期： |
$6,894,000.00 |
| |
| 贷款金额： |
$16,086,000.00 |
全期供款共： |
$21,346,810.52 |
| 每月供款额： |
$71,156.04 (2.375厘息计供300期) |
全期利息共： |
$5,260,810.52 |
| 律 师 费 及 杂 费 |
田 土 厅 费 用 及 印 花 税 |
| 买卖合约： |
$3,000.00 |
转名契： |
$210.00 |
| 转名契*： |
$74,950.00 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$229,800.00 |
注册费： |
$300.00 |
| 按揭保险费： |
$48,258 一次性付款 |
查册费： |
$30.00 |
|
印花税#： |
$976,650.00 (第一个住宅物业) |
|
|
$1,723,500.00 (第二个住宅物业) |
|
|
$976,650.00 (非住宅物业) |
| * 因律师收费现已浮动, 请自行与律师行商议. |
# 收费以税务局的公布为准. |
| 利率 |
7年 |
10年 |
13年 |
15年 |
20年 |
25年 |
30年 |
| 1.000 |
$198,360.44 |
$140,919.99 |
$110,005.96 |
$96,273.83 |
$73,978.60 |
$60,623.70 |
$51,738.93 |
| 1.500 |
$201,849.21 |
$144,438.61 |
$113,559.90 |
$99,852.72 |
$77,622.25 |
$64,333.76 |
$55,516.04 |
| 2.000 |
$205,376.96 |
$148,012.84 |
$117,186.04 |
$103,514.81 |
$81,376.39 |
$68,181.21 |
$59,456.99 |
| 2.375 |
$208,048.32 |
$150,729.94 |
$119,952.86 |
$106,315.75 |
$84,264.01 |
|
$62,518.66 |
| 2.500 |
$208,943.63 |
$151,642.56 |
$120,884.11 |
$107,259.71 |
$85,240.18 |
$72,164.49 |
$63,559.15 |
| 3.000 |
$212,549.14 |
$155,327.61 |
$124,653.79 |
$111,086.96 |
$89,212.57 |
$76,281.63 |
$67,819.22 |
| 3.500 |
$216,193.44 |
$159,067.81 |
$128,494.72 |
$114,996.01 |
$93,292.32 |
$80,530.31 |
$72,233.33 |
| 4.000 |
$219,876.42 |
$162,862.93 |
$132,406.46 |
$118,986.20 |
$97,478.00 |
$84,907.83 |
$76,797.02 |
| 4.500 |
$223,597.99 |
$166,712.74 |
$136,388.53 |
$123,056.82 |
$101,767.98 |
$89,411.21 |
$81,505.40 |
| 5.000 |
$227,358.06 |
$170,616.99 |
$140,440.38 |
$127,207.06 |
$106,160.48 |
$94,037.15 |
$86,353.13 |
| 5.500 |
$231,156.51 |
$174,575.37 |
$144,561.43 |
$131,436.04 |
$110,653.55 |
$98,782.11 |
$91,334.54 |
| 6.000 |
$234,993.21 |
$178,587.58 |
$148,751.01 |
$135,742.81 |
$115,245.10 |
$103,642.32 |
$96,443.70 |
| |
免责声明：
以上资讯仅供模拟性参考。本网页的隐含值数据均属假设的及不适用於个别情况。阁下使用及依赖该等数据前请先谘询有关财务顾问。本网页的 数据结果只作模拟性参考，其准确性不被保证。 |
|
App下载
